[ATIS] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -1.18%
YoY- 10.22%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 454,243 429,513 416,402 411,314 406,628 400,722 387,851 11.11%
PBT 30,354 26,789 28,914 30,219 30,775 23,317 26,655 9.05%
Tax -9,015 -5,576 -6,929 -7,390 -7,666 -7,449 -8,471 4.24%
NP 21,339 21,213 21,985 22,829 23,109 15,868 18,184 11.26%
-
NP to SH 20,889 20,788 21,589 21,913 22,175 14,894 17,317 13.33%
-
Tax Rate 29.70% 20.81% 23.96% 24.45% 24.91% 31.95% 31.78% -
Total Cost 432,904 408,300 394,417 388,485 383,519 384,854 369,667 11.11%
-
Net Worth 159,016 165,040 165,151 160,391 150,805 146,192 136,727 10.60%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,940 15,877 15,877 15,877 7,937 7,976 7,976 -0.30%
Div Payout % 38.01% 76.38% 73.54% 72.46% 35.79% 53.55% 46.06% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 159,016 165,040 165,151 160,391 150,805 146,192 136,727 10.60%
NOSH 159,016 158,692 158,800 158,803 158,742 158,904 158,985 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.70% 4.94% 5.28% 5.55% 5.68% 3.96% 4.69% -
ROE 13.14% 12.60% 13.07% 13.66% 14.70% 10.19% 12.67% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 285.66 270.66 262.22 259.01 256.16 252.18 243.95 11.10%
EPS 13.14 13.10 13.60 13.80 13.97 9.37 10.89 13.35%
DPS 5.00 10.00 10.00 10.00 5.00 5.00 5.00 0.00%
NAPS 1.00 1.04 1.04 1.01 0.95 0.92 0.86 10.58%
Adjusted Per Share Value based on latest NOSH - 158,803
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 309.69 292.83 283.89 280.42 277.23 273.20 264.42 11.12%
EPS 14.24 14.17 14.72 14.94 15.12 10.15 11.81 13.29%
DPS 5.41 10.82 10.82 10.82 5.41 5.44 5.44 -0.36%
NAPS 1.0841 1.1252 1.126 1.0935 1.0281 0.9967 0.9322 10.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.75 0.74 0.74 0.80 0.79 0.90 1.10 -
P/RPS 0.26 0.27 0.28 0.31 0.31 0.36 0.45 -30.65%
P/EPS 5.71 5.65 5.44 5.80 5.66 9.60 10.10 -31.65%
EY 17.52 17.70 18.37 17.25 17.68 10.41 9.90 46.35%
DY 6.67 13.51 13.51 12.50 6.33 5.56 4.55 29.07%
P/NAPS 0.75 0.71 0.71 0.79 0.83 0.98 1.28 -30.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 28/11/06 30/08/06 26/05/06 23/02/06 23/11/05 -
Price 0.77 0.74 0.76 0.72 0.79 0.89 0.91 -
P/RPS 0.27 0.27 0.29 0.28 0.31 0.35 0.37 -18.96%
P/EPS 5.86 5.65 5.59 5.22 5.66 9.50 8.35 -21.04%
EY 17.06 17.70 17.89 19.17 17.68 10.53 11.97 26.67%
DY 6.49 13.51 13.16 13.89 6.33 5.62 5.49 11.81%
P/NAPS 0.77 0.71 0.73 0.71 0.83 0.97 1.06 -19.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment